The WACC of Hillcrest Energy Technologies Ltd (HEAT.CN) is 10.2%.
| Range | Selected | |
| Cost of equity | 9.00% - 11.50% | 10.25% |
| Tax rate | 25.90% - 26.50% | 26.20% |
| Cost of debt | 5.00% - 5.00% | 5.00% |
| WACC | 8.9% - 11.4% | 10.2% |
| Category | Low | High |
| Long-term bond rate | 3.2% | 3.7% |
| Equity market risk premium | 5.1% | 6.1% |
| Adjusted beta | 1.15 | 1.21 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 9.00% | 11.50% |
| Tax rate | 25.90% | 26.50% |
| Debt/Equity ratio | 0.01 | 0.01 |
| Cost of debt | 5.00% | 5.00% |
| After-tax WACC | 8.9% | 11.4% |
| Selected WACC | 10.2% | |